3 bed • 2 bath • 6 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 24 comps selected by Barry, creator of this analysis.
$25k
$70k
$115k
$165k
Seasonality
Break-even
$6,258/mo
Avg profit / month
$1,534/mo
Best profit month
Jun $9,252
Revenue Appreciation
3%
Cash on Cash Return
249.57%
Payback Period Days
0